INCOME : |
|
|
|
|
|
Sales Turnover |
2,643.82 |
2,513.57 |
1,865.53 |
1,691.69 |
1,839.24 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,643.82 |
2,513.57 |
1,865.53 |
1,691.69 |
1,839.24 |
Other Income |
19.38 |
12.14 |
12.08 |
12.57 |
31.60 |
Stock Adjustments |
95.97 |
-4.08 |
57.93 |
-73.95 |
38.65 |
Total Income |
2,759.17 |
2,521.63 |
1,935.54 |
1,630.31 |
1,909.49 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
2,243.76 |
2,048.96 |
1,584.89 |
1,327.53 |
1,563.89 |
Power and Fuel Cost |
12.99 |
11.38 |
8.04 |
6.46 |
8.59 |
Other Manufacturing Expenses |
69.87 |
65.73 |
43.22 |
23.14 |
31.38 |
Selling and Administration Expenses |
62.67 |
57.66 |
43.98 |
34.60 |
49.74 |
Miscellaneous Expenses |
8.59 |
8.34 |
2.66 |
4.52 |
8.20 |
Employee Benefit Expenses |
224.61 |
199.90 |
158.48 |
137.34 |
159.13 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
136.69 |
129.66 |
94.29 |
96.71 |
88.56 |
Interest |
57.41 |
45.12 |
38.93 |
35.26 |
43.00 |
Gross Profit |
79.28 |
84.54 |
55.36 |
61.45 |
45.56 |
Depreciation |
48.50 |
45.53 |
41.64 |
39.22 |
35.78 |
Profit Before Tax |
30.78 |
39.01 |
13.72 |
22.23 |
9.78 |
Current Tax |
5.77 |
12.93 |
6.09 |
4.59 |
1.77 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.81 |
-3.26 |
0.65 |
1.79 |
-5.44 |
Reported Net Profit |
25.82 |
29.34 |
6.98 |
15.85 |
13.45 |
Extraordinary Items |
3.80 |
-1.12 |
0.27 |
-0.18 |
24.27 |
Adjusted Net Profit |
22.02 |
30.46 |
6.71 |
16.03 |
-10.82 |
Adjustment below Net Profit |
- |
- |
- |
- |
-16.90 |
Profit/Loss Balance carried down |
152.79 |
124.23 |
116.88 |
101.66 |
102.45 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
-1.78 |
0.78 |
-0.38 |
0.64 |
-2.66 |
P & L Balance carried down |
180.38 |
152.79 |
124.23 |
116.88 |
101.66 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
25.00 |
- |
- |
- |
- |
Dividend Per Share(Rs) |
0.50 |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
3.63 |
23.39 |
5.56 |
12.64 |
10.72 |
Earnings Per Share(Adj)-Unit Curr |
3.63 |
- |
- |
- |
- |
Book Value |
69.16 |
185.45 |
162.69 |
156.83 |
144.70 |
Book Value(Adj)-Unit Curr |
69.16 |
- |
- |
- |
- |